| SEK billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.1 | 1.9 | 2.1 | 2.0 | 2.2 | 2.1 | −7.0% | |
| Cost of revenue | 0.8 | 0.7 | 0.8 | 1.7 | 1.3 | 0.9 | −31.2% | |
| Gross profit | 1.3 | 1.2 | 1.3 | 0.3 | 0.9 | 1.2 | +26.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.4 | 0.4 | 0.4 | 0.4 | 0.7 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.5 | 0.5 | 0.0 | 0.2 | 0.7 | 0.8 | +3.8% | |
| Operating income | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.4 | +108.0% | |
| Interest expense | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −9.1% | |
| Other income / expense | 0.1 | 0.1 | 0.5 | (0.1) | (0.2) | (0.3) | −88.4% | |
| Pre-tax income | 0.3 | 0.2 | 0.8 | 0.0 | 0.0 | 0.1 | +228.6% | |
| Income tax | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | +900.0% | |
| Net income | 0.1 | 0.2 | 0.5 | (0.0) | 0.0 | 0.0 | +60.0% | |
| Discontinued operations | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.75 | 1.98 | 5.57 | (0.24) | 0.34 | 0.54 | +58.8% | |
| EPS, diluted (per share) | 0.74 | 1.92 | 5.42 | (0.24) | 0.34 | 0.54 | +58.8% | |
| EBITDA | 0.3 | 0.3 | 0.4 | (0.1) | 0.3 | 0.3 | +5.6% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | +6.0% | |
| Weighted average shares (shares) | 86,948,572 | 88,098,572 | 88,198,572 | 87,500,364 | 88,348,572 | 88,889,000 | +0.6% | |
| Weighted average diluted shares (shares) | 88,373,572 | 90,617,837 | 90,662,237 | 88,148,572 | 88,348,572 | 88,348,572 | +0.0% | |
| Gross margin | 62.3% | 62.7% | 60.3% | 15.0% | 42.3% | 57.3% | +15.0 pts | |
| Operating margin | 7.7% | 6.9% | 16.2% | 7.2% | 9.0% | 20.2% | +11.2 pts | |
| Net margin | 3.1% | 9.3% | 23.0% | −1.0% | 1.3% | 2.3% | +1.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
